Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.32% first-year return on $171k initial cash invested.
-12.32%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$3,566
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,289
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,566
Total Expenses
$5,323
Mortgage P&I
100%
$3,567
Property Taxes
6%
$211
Home Insurance
7%
$258
HOA
2%
$74
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392